Real opportunities. Driven by live market signals.
Updated every minute.

Browse Homes — Buy Direct, Deal on Your Terms

Updated Properties Icon
Updated Properties
Last 24 HoursLast 24 Hours

$684,540

NAL Estimated Property Value

2518 Worthington St, Dallas, TX, 75204

Off MarketInfo
Beds3 Beds
Baths4 Bath
Baths1,951 Sq Ft
price_per_sqft$371.6 / sqft
Year BuiltBuilt in 2003

Property Lead Type:

Off-Market ListAbsentee OwnerHigh Equity

Highlights

Interior

Bedrooms 3Bedrooms 3
Bathrooms Full 3Bathrooms Full 3
Bathrooms Half 1Bathrooms Half 1
Indoor FireplaceIndoor Fireplace
Garage AvailableGarage Available
Heating CentralHeating Central
CoolingCooling
AppliancesDishwasher, Disposal, Gas Cooktop, Gas Oven, Microwave
FlooringHardwood, Tile, Wood

Exterior

Lot Size1,464 sqft

Building Information

Year Built2003
Stories3
Roof Type105
Garage Spaces1

Land Information

APN000575000L03B0000
Lot Number3B
SubdivisionWorthington Corners
Land UseResidential
Legal DescriptionWORTHINGTON CORNERS BLK L/575 PT LT 3B INT202400244297 DD12022024 CO-DC 0575 00L 03B00 3DA0575 00L
Census Tract001705
Assessed Land Value$146,400
Assessed Improvement Value$538,140
Assessment Year2025

About this property

Urban living in the heart of State Thomas is what this home offers. Tree-lined streets greet you at this brownstone townhome located away from the busier streets, on Clay Alley. Charming steps lead you into the home, which has bright, hand-scraped hardwoods throughout. Three bedrooms and three and a half baths offer multiple options for today's work-from-home lifestyle or for exercising at home. Sunlight bathes the living space on the second floor, which features a generously sized kitchen with stainless steel appliances, an island, and a full pantry. The living room offers multiple layout options, a fireplace, and a balcony. On the top floor, you are greeted with a large primary bedroom, ensuite bath, and the third bedroom with its own attached bath. This is your chance to live in an elegant area with nearby restaurants and shops. Don't miss out!

Investor Tools

Property Icon
$684,540
Estimated Property Value
$329,010Estimated Mortgage Balance
$355,530Estimated Equity
51% equity
Estimated Cap Rate
View Rate
Estimated ARV (After-Repair Value)
Calculate ARV
Rent-to-Value Ratio: 0.72%
Rent Estimate
$4,350 /month
Positive
Cash Flow Estimate:
$1,450 /month

Interested in this property?

Run an Owner Lookup!

Unlock Owner Contacts

Want alerts when something changes with this property?

Financing Details

Estimated Taxes & Insurance
HOA Fees
Interest Rate Assumption
$1,263/month
$2,250/month
5.947%

Tax Information

Annual Taxes
Assessed Value
Assessment Year
Assessed Land
Assessed Improvement
Market Value
Tax Delinquent
$11,731
$684,540
2025
$146,400
$538,140
$684,540
No

Tax History

Year
Tax Paid
Assessed Value
2024
$11,731
$684,540

Mortgage Details

Lender
Loan Type
Loan Amount
Assumable
Position
Origination Date
Maturity Date
United Wholesale Mortgage
Conventional
$337,500
No
First
Dec 2, 2024
Nov 2055

Equity Summary

Est. Mortgage Balance
Est. Equity
Equity %
LTV
Est. Monthly Payment
$329,010
$355,530
51%
48%
$2,024/mo

Rental Potential

Est. Monthly Rent
Est. Monthly Expenses
Est. Cash Flow
Gross Yield
$2,350/mo
$4,274/mo
$-1,924/mo
4.1%

Learn About the Market: Opportunity in Dallas

Local Market Pages
Local Market Pages 2Local Market Pages 3Local Market Pages 4

Explore

Dallas

The largest metro area in Texas, Dallas–Fort Worth blends corporate muscle with suburban sprawl and long-run growth. Anchored by Fortune 500 headquarters, two major airports, and sprawling master-planned communities, the region stretches from Uptown Dallas high-rises to Fort Worth’s historic Stockyards.

DFW is where finance meets freight, tech meets transportation, and new subdivisions seem to rise as quickly as new logistics hubs. It’s a metro defined by scale — in jobs, rooftops, and opportunity.

Explore Texas Explore This Area
Population Growth

Population Growth

~0.8%

Net Migration

Net Migration

Positive

Median Home Price

Median Home Price

$318,600

Unemployment Rate

Unemployment Rate

3.60%

Price Trend

Price Trend

~2–3% YoY growth

New Permits

New Permits

~5,500 units

City: Dallas

No Agent List Top Properties.

These are Deal List properties graded A+, A.

Loading properties...

Sold Properties

Loading properties...

2518 Worthington St | Property Details | No Agent List